
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,987.9 | 8,120.3 | 9,575.5 | 10,668.1 | 12,630 | 12,630 | |
COGS | 6,561.8 | 5,355.8 | 7,091.5 | 8,014.6 | 8,942 | 8,942 | |
Gross Profit | 2,426.1 | 2,764.5 | 2,484 | 2,653.5 | 3,688 | 3,688 | |
Operating Expenses & Income | |||||||
Operating Income | 1,244.2 | 1,357.6 | 816.2 | 847.8 | 1,619 | 1,619 | |
Total Operating Expenses | 1,181.8 | 1,406.9 | 1,667.8 | 1,805.8 | 2,069 | 2,069 | |
R&D Expenses | 6.797 | 6.176 | 8.687 | 27.29 | - | - | |
Selling General & Admin Expenses | 156 | 197 | 220 | 218 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (123.9) | (124.9) | (114.7) | (141.3) | (179) | (179) | |
Interest Income | 17.55 | 22.83 | 45.04 | 60.26 | 60 | - | |
Income Tax Expense | 392.4 | 437.6 | 326.3 | 281.9 | 663 | 663 | |
Net Income | |||||||
Net Income | 654.1 | 812.1 | 708.8 | 452.7 | 265 | 265 | |
Supplemental | |||||||
EBIT | 1,244.2 | 1,357.6 | 816.2 | 847.8 | 1,619 | 1,619 | |
EBITDA | 1,586.1 | 1,757.8 | 1,254.7 | 1,346.1 | 2,162 | 2,162 | |